Valuation Azrieli Group Ltd.

Equities

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 19:25:09 11/03/2026 +04			5-day change	1st Jan Change
47,040.00 ^ILa	0.00%		-2.49%	+30.49%

12-02	Azrieli secondary ABB priced at ILS 319.13 per share, says bookrunner	RE
12-02	Azrieli Group secondary ABB offer size c. 1.5m shares / c. 1.2% of ISC, says bookrunner	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,752	36,018	28,329	28,839	36,491	57,047	57,047	-
Change	-	45.52%	-21.35%	1.8%	26.53%	56.33%	0%	-
Enterprise Value (EV) ¹	33,907	48,400	41,410	46,673	57,752	86,772	89,469	92,229
Change	-	42.74%	-14.44%	12.71%	23.74%	50.25%	3.11%	3.09%
P/E ratio	131x	12.5x	15.8x	13x	24.7x	19.4x	12.2x	12x
PBR	1.15x	1.43x	1.06x	1.02x	1.25x	2.04x	1.8x	1.61x
PEG	-	0x	-0.4x	0.5x	-0.7x	0.2x	0.2x	6.17x
Capitalization / Revenue	21.2x	23.4x	10.5x	9.8x	11.1x	19.3x	16.9x	15.8x
EV / Revenue	29x	31.4x	15.4x	15.9x	17.6x	29.4x	26.5x	25.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	33.7x	35.7x	25.4x	27.2x	29.4x	38.8x	34.8x	32.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.71	6.597	5.772	8.25	6.6	7.137	8.288	8.959
Rate of return	1.82%	2.22%	2.47%	3.47%	2.19%	1.52%	1.76%	1.9%
EPS ²	1.56	23.82	14.82	18.35	12.17	24.2	38.5	39.25
Distribution rate	238%	27.7%	38.9%	45%	54.2%	29.5%	21.5%	22.8%
Net sales ¹	1,170	1,541	2,690	2,943	3,281	2,951	3,373	3,611
EBITDA	-	-	1,646	-	-	-	-	-
EBIT ¹	1,005	1,355	1,630	1,716	1,964	2,239	2,574	2,803
Net income ¹	189	2,889	1,797	2,225	1,477	2,934	4,689	4,764
Net Debt ¹	9,155	12,382	13,081	17,834	21,261	29,726	32,422	35,182
Reference price ²	204.10	297.00	233.60	237.80	300.90	470.40	470.40	470.40
Nbr of stocks (in thousands)	121,273	121,273	121,273	121,273	121,273	121,273	121,273	-
Announcement Date	25/03/21	23/03/22	22/03/23	21/03/24	20/03/25	-	-	-

¹ILS in Million²ILS

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AZRIELI GROUP LTD.	19.44x	29.41x	-	1.52%	18.52B
SUN HUNG KAI PROPERTIES LIMITED	17.88x	5.32x	14.84x	2.8%	51.67B
MITSUBISHI ESTATE CO., LTD.	27.03x	4.93x	20.7x	0.94%	37.71B
MITSUI FUDOSAN CO., LTD.	19.86x	3.61x	17.88x	1.76%	33.91B
EMAAR PROPERTIES	5.38x	0.59x	1.18x	7.93%	30.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21.46x	7.93x	22.49x	0.88%	29.13B
CHINA RESOURCES LAND LIMITED	8.09x	1.22x	6.65x	4.41%	27.89B
ALPHA DHABI HOLDING	15.9x	1.01x	6.7x	2.34%	22.08B
CK ASSET HOLDINGS LIMITED	13.02x	3.1x	10.71x	3.67%	21.41B
Average	16.45x	6.35x	12.64x	2.92%	30.33B
Weighted average by Cap.	16.93x	5.49x	13.39x	2.89%